[NGGB] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 7.81%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 41,516 53,511 53,502 60,416 54,792 35,320 36,406 9.14%
PBT 9,772 8,789 8,697 10,370 9,584 6,767 7,784 16.35%
Tax -1,888 -2,220 -2,460 -3,220 -2,952 -579 -1,493 16.92%
NP 7,884 6,569 6,237 7,150 6,632 6,188 6,290 16.23%
-
NP to SH 7,884 6,569 6,237 7,150 6,632 6,188 6,290 16.23%
-
Tax Rate 19.32% 25.26% 28.29% 31.05% 30.80% 8.56% 19.18% -
Total Cost 33,632 46,942 47,265 53,266 48,160 29,132 30,116 7.63%
-
Net Worth 56,207 56,507 55,690 52,785 5,126 40,641 36,432 33.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,993 - - - - - - -
Div Payout % 114.07% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,207 56,507 55,690 52,785 5,126 40,641 36,432 33.48%
NOSH 74,942 78,482 79,557 79,977 8,009 65,550 60,720 15.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.99% 12.28% 11.66% 11.83% 12.10% 17.52% 17.28% -
ROE 14.03% 11.63% 11.20% 13.55% 129.38% 15.23% 17.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.40 68.18 67.25 75.54 684.07 53.88 59.96 -5.13%
EPS 10.52 8.37 7.84 8.94 82.80 9.44 10.36 1.02%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.70 0.66 0.64 0.62 0.60 16.02%
Adjusted Per Share Value based on latest NOSH - 79,874
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.09 5.27 5.27 5.95 5.40 3.48 3.59 9.07%
EPS 0.78 0.65 0.61 0.70 0.65 0.61 0.62 16.52%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0557 0.0549 0.052 0.005 0.04 0.0359 33.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.64 0.38 0.38 0.39 0.50 0.39 -
P/RPS 1.28 0.94 0.57 0.50 0.06 0.93 0.65 57.04%
P/EPS 6.75 7.65 4.85 4.25 0.47 5.30 3.76 47.65%
EY 14.82 13.08 20.63 23.53 212.31 18.88 26.56 -32.19%
DY 16.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.54 0.58 0.61 0.81 0.65 28.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 22/05/09 25/02/09 31/10/08 29/08/08 16/05/08 -
Price 0.75 0.72 0.52 0.36 0.34 0.32 0.50 -
P/RPS 1.35 1.06 0.77 0.48 0.05 0.59 0.83 38.26%
P/EPS 7.13 8.60 6.63 4.03 0.41 3.39 4.83 29.61%
EY 14.03 11.62 15.08 24.83 243.53 29.50 20.72 -22.87%
DY 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.74 0.55 0.53 0.52 0.83 13.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment